|
(単位:百万ドル)
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
526
|
336
|
315
|
439
|
578
|
543
|
506
|
525
|
491
|
438
|
497
|
591
|
379
|
300
|
425
|
384
|
314
|
286
|
427
|
328
|
324
|
290
|
301
|
331
|
344
|
257
|
403
|
464
|
374
|
551
|
399
|
429
|
356
|
376
|
586
|
539
|
363
|
333
|
362
|
1,044
|
741
|
617
|
2,782
|
812
|
430
|
332
|
5,496
|
5,915
|
8,253
|
9,234
|
6,994
|
6,842
|
11,867
|
10,834
|
7,118
|
5,230
|
5,477
|
5,795
|
5,006
|
4,731
|
|
有価証券
|
310
|
343
|
253
|
283
|
320
|
294
|
279
|
215
|
196
|
157
|
223
|
218
|
170
|
190
|
189
|
197
|
203
|
169
|
174
|
194
|
264
|
193
|
201
|
259
|
255
|
238
|
245
|
220
|
300
|
207
|
235
|
224
|
313
|
202
|
268
|
220
|
259
|
201
|
291
|
254
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
836
|
679
|
568
|
722
|
898
|
837
|
785
|
740
|
687
|
595
|
720
|
809
|
549
|
490
|
614
|
581
|
517
|
455
|
601
|
522
|
588
|
483
|
502
|
590
|
599
|
495
|
648
|
684
|
674
|
758
|
634
|
653
|
669
|
578
|
854
|
759
|
622
|
534
|
653
|
1,298
|
741
|
617
|
2,782
|
812
|
430
|
332
|
5,496
|
5,915
|
8,253
|
9,234
|
6,994
|
6,842
|
11,867
|
10,834
|
7,118
|
5,230
|
5,477
|
5,795
|
5,006
|
4,731
|
|
流動資産合計
|
2,888
|
2,880
|
8,510
|
10,175
|
6,429
|
5,677
|
6,573
|
1,406
|
1,410
|
1,329
|
1,492
|
1,608
|
2,610
|
3,072
|
3,163
|
3,519
|
3,718
|
3,557
|
3,400
|
3,688
|
3,446
|
3,160
|
3,284
|
4,722
|
4,596
|
4,346
|
4,560
|
4,947
|
4,921
|
5,446
|
5,529
|
5,638
|
5,727
|
5,457
|
6,370
|
4,736
|
4,363
|
3,499
|
4,290
|
5,270
|
4,716
|
4,810
|
7,660
|
5,654
|
5,017
|
5,496
|
7,423
|
8,178
|
10,218
|
10,851
|
8,604
|
8,540
|
13,578
|
12,351
|
9,096
|
7,321
|
7,309
|
7,558
|
7,786
|
7,818
|
|
有形固定資産
|
154
|
160
|
164
|
166
|
165
|
168
|
193
|
195
|
198
|
203
|
211
|
215
|
227
|
249
|
268
|
266
|
280
|
288
|
292
|
281
|
295
|
305
|
323
|
326
|
332
|
342
|
362
|
376
|
384
|
379
|
400
|
384
|
370
|
371
|
376
|
370
|
390
|
361
|
384
|
375
|
396
|
435
|
475
|
482
|
493
|
495
|
509
|
511
|
514
|
518
|
532
|
529
|
536
|
542
|
576
|
575
|
556
|
584
|
593
|
621
|
|
固定資産合計
|
7,022
|
7,475
|
7,697
|
7,890
|
7,788
|
7,480
|
7,518
|
7,615
|
7,517
|
7,591
|
7,640
|
7,580
|
9,343
|
9,414
|
9,414
|
9,459
|
9,398
|
9,135
|
8,687
|
8,554
|
8,658
|
8,610
|
8,577
|
8,995
|
10,503
|
10,462
|
9,590
|
9,543
|
9,739
|
9,626
|
10,257
|
10,152
|
9,414
|
9,398
|
9,330
|
9,767
|
9,769
|
9,481
|
9,634
|
9,528
|
9,843
|
10,021
|
10,319
|
12,836
|
12,966
|
12,901
|
12,692
|
12,645
|
12,378
|
12,090
|
12,264
|
12,235
|
12,079
|
11,999
|
23,198
|
22,946
|
22,901
|
23,002
|
22,609
|
22,829
|
|
総資産
|
9,910
|
10,355
|
16,207
|
18,065
|
14,217
|
13,157
|
14,091
|
9,021
|
8,927
|
8,920
|
9,132
|
9,188
|
11,953
|
12,486
|
12,577
|
12,978
|
13,116
|
12,692
|
12,087
|
12,242
|
12,104
|
11,770
|
11,861
|
13,717
|
15,099
|
14,808
|
14,150
|
14,490
|
14,660
|
15,072
|
15,786
|
15,790
|
15,141
|
14,855
|
15,700
|
14,503
|
14,132
|
12,980
|
13,924
|
14,798
|
14,559
|
14,831
|
17,979
|
18,490
|
17,983
|
18,397
|
20,115
|
20,823
|
22,596
|
22,941
|
20,868
|
20,775
|
25,657
|
24,350
|
32,294
|
30,267
|
30,210
|
30,560
|
30,395
|
30,647
|
|
一年内返済予定の長期借入金
|
140
|
140
|
140
|
140
|
140
|
45
|
45
|
45
|
45
|
45
|
45
|
137
|
138
|
45
|
45
|
430
|
-
|
-
|
-
|
-
|
-
|
20
|
-
|
-
|
-
|
20
|
-
|
379
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
2,334
|
2,367
|
8,231
|
9,795
|
5,919
|
4,980
|
6,030
|
859
|
987
|
805
|
927
|
1,114
|
2,416
|
2,707
|
2,800
|
3,578
|
3,424
|
3,194
|
2,980
|
3,440
|
3,146
|
2,852
|
2,944
|
4,429
|
4,308
|
4,054
|
4,082
|
4,886
|
4,987
|
4,723
|
5,262
|
6,036
|
6,148
|
5,799
|
6,570
|
5,641
|
4,531
|
3,692
|
4,227
|
5,450
|
4,249
|
4,161
|
4,924
|
5,556
|
4,895
|
5,595
|
7,872
|
8,851
|
10,871
|
11,335
|
8,835
|
8,704
|
8,511
|
7,048
|
9,025
|
7,393
|
7,791
|
7,933
|
7,902
|
7,971
|
|
長期借入金
|
1,912
|
1,846
|
2,181
|
2,150
|
2,069
|
2,168
|
2,072
|
1,962
|
1,951
|
1,941
|
1,931
|
1,829
|
2,647
|
2,673
|
2,589
|
2,084
|
2,408
|
2,345
|
2,313
|
2,306
|
2,281
|
2,415
|
2,364
|
2,565
|
3,731
|
3,689
|
3,603
|
3,242
|
3,058
|
3,589
|
3,727
|
3,155
|
3,079
|
3,072
|
2,956
|
2,328
|
3,022
|
2,939
|
2,996
|
2,962
|
3,482
|
3,571
|
5,541
|
5,455
|
5,480
|
5,447
|
4,812
|
4,800
|
4,696
|
4,573
|
4,735
|
4,762
|
9,792
|
9,703
|
10,163
|
9,765
|
9,249
|
9,359
|
9,081
|
8,926
|
|
固定負債合計
|
2,883
|
2,910
|
3,247
|
3,233
|
3,138
|
3,181
|
3,075
|
3,001
|
2,970
|
2,979
|
2,996
|
2,871
|
3,674
|
3,723
|
3,593
|
3,160
|
3,485
|
3,380
|
3,313
|
3,257
|
3,242
|
3,372
|
3,308
|
3,591
|
5,074
|
5,000
|
4,638
|
4,252
|
4,097
|
4,614
|
4,637
|
4,029
|
3,451
|
3,454
|
3,681
|
3,368
|
4,050
|
3,961
|
4,058
|
3,950
|
4,553
|
4,656
|
6,619
|
6,600
|
6,417
|
6,447
|
5,838
|
5,950
|
5,874
|
5,722
|
5,869
|
5,892
|
10,899
|
10,823
|
12,442
|
12,055
|
11,511
|
11,546
|
11,293
|
11,121
|
|
総負債
|
5,217
|
5,277
|
11,478
|
13,028
|
9,057
|
8,161
|
9,105
|
3,860
|
3,957
|
3,784
|
3,923
|
3,985
|
6,090
|
6,430
|
6,393
|
6,738
|
6,909
|
6,574
|
6,293
|
6,697
|
6,388
|
6,224
|
6,252
|
8,020
|
9,382
|
9,054
|
8,720
|
9,138
|
9,084
|
9,337
|
9,899
|
10,065
|
9,599
|
9,253
|
10,251
|
9,009
|
8,581
|
7,653
|
8,285
|
9,400
|
8,802
|
8,817
|
11,543
|
12,156
|
11,312
|
12,042
|
13,710
|
14,801
|
16,745
|
17,057
|
14,704
|
14,596
|
19,410
|
17,871
|
21,467
|
19,448
|
19,302
|
19,479
|
19,195
|
19,092
|
|
資本金及び資本剰余金
|
3,776
|
3,778
|
3,782
|
3,786
|
3,782
|
3,792
|
3,795
|
3,800
|
3,799
|
3,806
|
3,773
|
3,778
|
4,263
|
4,272
|
4,280
|
4,304
|
4,330
|
4,356
|
3,224
|
3,245
|
3,259
|
3,034
|
3,013
|
3,003
|
3,064
|
3,048
|
3,106
|
2,965
|
3,013
|
3,014
|
3,026
|
2,928
|
2,714
|
2,678
|
2,718
|
2,734
|
2,715
|
2,587
|
2,634
|
2,529
|
2,535
|
2,526
|
2,549
|
2,407
|
2,437
|
1,985
|
1,951
|
1,512
|
1,387
|
1,408
|
1,445
|
1,312
|
1,363
|
1,394
|
5,496
|
5,526
|
5,528
|
5,477
|
5,530
|
5,450
|
|
利益剰余金
|
1,766
|
1,867
|
2,004
|
2,108
|
2,200
|
2,310
|
2,391
|
2,476
|
2,547
|
2,614
|
2,678
|
2,699
|
2,765
|
2,857
|
2,976
|
3,032
|
3,134
|
3,231
|
3,292
|
3,276
|
3,366
|
3,464
|
3,571
|
3,609
|
3,679
|
3,757
|
3,479
|
3,595
|
3,680
|
3,787
|
3,970
|
4,146
|
4,309
|
4,399
|
4,558
|
4,732
|
4,829
|
4,901
|
5,027
|
5,140
|
5,301
|
5,484
|
5,628
|
5,845
|
6,098
|
6,296
|
6,465
|
6,660
|
6,869
|
7,064
|
7,207
|
7,411
|
7,569
|
7,755
|
7,825
|
7,932
|
8,016
|
8,184
|
8,401
|
8,658
|
|
株主資本
|
4,693
|
5,078
|
4,729
|
5,037
|
5,160
|
4,996
|
4,986
|
5,161
|
4,970
|
5,136
|
5,209
|
5,203
|
5,863
|
6,056
|
6,184
|
6,240
|
6,207
|
6,118
|
5,794
|
5,545
|
5,716
|
5,546
|
5,609
|
5,697
|
5,717
|
5,754
|
5,430
|
5,352
|
5,576
|
5,735
|
5,887
|
5,725
|
5,542
|
5,602
|
5,449
|
5,494
|
5,551
|
5,327
|
5,639
|
5,398
|
5,757
|
6,014
|
6,436
|
6,334
|
6,671
|
6,355
|
6,405
|
6,022
|
5,851
|
5,884
|
6,164
|
6,179
|
6,247
|
6,479
|
10,827
|
10,819
|
10,908
|
11,081
|
11,200
|
11,555
|
|
有利子負債合計
|
2,052
|
1,986
|
2,321
|
2,290
|
2,209
|
2,213
|
2,117
|
2,007
|
1,996
|
1,986
|
1,976
|
1,966
|
2,785
|
2,718
|
2,634
|
2,514
|
2,408
|
2,345
|
2,297
|
2,306
|
2,281
|
2,435
|
2,364
|
2,565
|
3,731
|
3,709
|
3,603
|
3,621
|
3,058
|
3,589
|
3,727
|
3,155
|
3,079
|
3,072
|
2,956
|
2,328
|
3,022
|
2,939
|
2,996
|
2,962
|
3,482
|
3,571
|
5,541
|
5,455
|
5,480
|
5,447
|
4,812
|
4,800
|
4,696
|
4,573
|
4,735
|
4,762
|
9,792
|
9,703
|
10,163
|
9,765
|
9,249
|
9,359
|
9,081
|
8,926
|
|
純有利子負債
|
1,216
|
1,307
|
1,753
|
1,568
|
1,311
|
1,376
|
1,332
|
1,267
|
1,309
|
1,391
|
1,256
|
1,157
|
2,236
|
2,228
|
2,020
|
1,933
|
1,891
|
1,890
|
1,696
|
1,784
|
1,693
|
1,952
|
1,862
|
1,975
|
3,132
|
3,214
|
2,955
|
2,937
|
2,384
|
2,831
|
3,093
|
2,502
|
2,410
|
2,494
|
2,102
|
1,569
|
2,400
|
2,405
|
2,343
|
1,664
|
2,741
|
2,954
|
2,759
|
4,643
|
5,050
|
5,115
|
-684
|
-1,115
|
-3,557
|
-4,661
|
-2,259
|
-2,080
|
-2,075
|
-1,131
|
3,045
|
4,535
|
3,772
|
3,564
|
4,075
|
4,195
|
|
DEレシオ(%)
|
43.72
|
39.11
|
49.08
|
45.46
|
42.81
|
44.3
|
42.46
|
38.89
|
40.16
|
38.67
|
37.93
|
37.79
|
47.5
|
44.88
|
42.59
|
40.29
|
38.79
|
38.33
|
39.64
|
41.59
|
39.91
|
43.91
|
42.15
|
45.02
|
65.26
|
64.46
|
66.35
|
67.66
|
54.84
|
62.58
|
63.31
|
55.11
|
55.56
|
54.84
|
54.25
|
42.37
|
54.44
|
55.17
|
53.13
|
54.87
|
60.48
|
59.38
|
86.09
|
86.12
|
82.15
|
85.71
|
75.13
|
79.71
|
80.26
|
77.72
|
76.82
|
77.07
|
156.75
|
149.76
|
93.87
|
90.26
|
84.79
|
84.46
|
81.08
|
77.25
|